Fifth edition Alnoor Bhimani Charles T. Horngren Srikant M. Datar Madhav V. Rajan Farah Ahamed



Download 1.72 Mb.
View original pdf
Page284/469
Date01.12.2021
Size1.72 Mb.
#57828
1   ...   280   281   282   283   284   285   286   287   ...   469
solutions-manual-to-bhimani-et-al-management-and-cost-accounting-pearson-2012-1
Rank
Project
IRR (%)
Initial investment
(€)
1 CD BA E
%
12.6
%

200,000 6 F
%
12.0
%

50,000
2
Budget limit
€500,000 €550,000 €650,000 CC CD DD BBB FA F
3
Ranking by net present value, discounting at 16%
Rank
Project
Net present value
1 DC BF A (13,170)
6 E (35,965) Project Dis more desirable than Project C because it has a higher NPV. Because
16% is the implicit reinvestment rate, these rankings are different from the rankings made on the basis of internal rates of return in requirement 1. Calculations Project D
PV of €200,000 per year for 4 years at 16% = €200,000 (2.798)
€559,600 It is in arrears 5 years, so PV = €559,600 (0.476)
266,370 Net initial investment
(200,000) Net present value
€66,370


Bhimani, Horngren, Datar and Rajan, Management and Cost Accounting, 5
th
Edition, Instructor’s Manual
© Pearson Education Limited 2012 Project C
PV of €70,000 per year for 5 years at 16% = €70,000 (3.274)
€229,180 Net initial investment
(200,000) Net present value
Project B
PV of €20,000 per year for 10 years at 16% = €20,000 (4.833)
€ 96,660 Net initial investment
(100,000) Net present value
€ (Project F
PV at 16%
€23,000
× 0.862
€ 19,826 20,000
× 0.743 14,860 10,000
× 0.641 6,410 10,000
× 0.552 5,520
Total
PV
46,616 Net initial investment
(50,000) Net present value
€ (3,384) Project A
PV of annuity of €20,000 for 15 years = €20,000
× 0.862
€ 111,500 Deduct deferral of 2 years
=
20,000
× 1.605
(32,100)
PV of annuity in arrears

79,400
PV of €10,000 due in 2 years
=
10,000
× 0.743 7,430 Total PV

86,830 Net initial investment

(100,000) Net present value

€ (13,170) Project E
PV of annuity of €50,000 for 10 years = €50,000
× 4.833
€ 241,650 Deduct deferral of 3 years
=
50,000
× 2.246
(112,300)
PV of annuity in arrears

129,350
PV of €30,000 due in 3 years
=
30,000
× 0.641 19,230
PV of €15,000 due in 2 years
=
15,000
× 0.743 11,145
PV of €5,000 due in 1 year
=
5,000
× 0.862 4,310 Total PV

164,035 Net initial investment

(200,000) Net present value

€ (35,965)


Bhimani, Horngren, Datar and Rajan, Management and Cost Accounting, 5
th
Edition, Instructor’s Manual
© Pearson Education Limited 2012

Download 1.72 Mb.

Share with your friends:
1   ...   280   281   282   283   284   285   286   287   ...   469




The database is protected by copyright ©ininet.org 2024
send message

    Main page